Stock A317400 XI S&D INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xi S&D Inc.

Equities

A317400

KR7317400000

Real Estate Services

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
4,270 KRW +1.67% Intraday chart for Xi S&D Inc. -.--% -15.78%
May. 16 Xi S&D Inc. announces an Equity Buyback for KRW 3,000 million worth of its shares. CI
May. 16 Xi S&D Inc. authorizes a Buyback Plan. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 152,928 336,121 358,738 233,859 196,627 165,601 - -
Enterprise Value (EV) 2 152.9 350 172 60.04 4.823 43.6 65.6 165.6
P/E ratio 8.43 x 16.1 x 8.79 x 3.95 x 14 x - 2.51 x 3.54 x
Yield - 1.2% 2.16% 4.98% 2.96% 3.51% 5.27% 3.51%
Capitalization / Revenue 0.55 x 0.94 x 0.82 x 0.4 x 0.35 x 0.1 x 0.09 x 0.09 x
EV / Revenue 0.55 x 0.98 x 0.39 x 0.1 x 0.01 x 0.03 x 0.03 x 0.09 x
EV / EBITDA 9 x 11.6 x 2.94 x 0.6 x 0.18 x 0.56 x 0.43 x 1.4 x
EV / FCF - 30.2 x 1.64 x - 0.08 x 0.73 x 0.87 x 1.97 x
FCF Yield - 3.32% 60.9% - 1,218% 138% 114% 50.7%
Price to Book 0.72 x 2.07 x 1.06 x 0.5 x 0.42 x 0.39 x 0.31 x 0.34 x
Nbr of stocks (in thousands) 26,783 26,783 38,783 38,783 38,783 38,783 - -
Reference price 3 5,710 12,550 9,250 6,030 5,070 4,270 4,270 4,270
Announcement Date 2/5/20 1/28/21 1/26/22 1/30/23 1/30/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 277.9 356.2 435.7 589.7 555.1 1,693 1,926 1,763
EBITDA 1 16.98 30.17 58.44 99.82 27.42 78 151 118
EBIT 16.47 27.34 50.82 92.75 17.98 - 123.5 105
Operating Margin 5.93% 7.68% 11.66% 15.73% 3.24% - 6.41% 5.96%
Earnings before Tax (EBT) 16.05 27.19 48.56 95.84 22.73 - 126 115
Net income 12.43 20.91 36.54 72.52 17.77 - 57.5 47
Net margin 4.47% 5.87% 8.39% 12.3% 3.2% - 2.99% 2.67%
EPS 677.0 781.0 1,052 1,528 363.0 - 1,700 1,205
Free Cash Flow 2 - 11,607 104,738 - 58,729 60,000 75,000 84,000
FCF margin - 3,258.48% 24,037.22% - 10,579.95% 3,544% 3,894.08% 4,764.61%
FCF Conversion (EBITDA) - 38,477.36% 179,223.17% - 214,219.58% 76,923.08% 49,668.87% 71,186.44%
FCF Conversion (Net income) - 55,509.71% 286,661.76% - 330,416.97% - 130,434.78% 178,723.4%
Dividend per Share 3 - 150.0 200.0 300.0 150.0 150.0 225.0 150.0
Announcement Date 2/5/20 1/28/21 1/26/22 1/30/23 1/30/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4
Net sales 1 117.2 115.5 170.5 150.5 153.2 767.1 615.1 136.1 120.1 391 407 494
EBITDA - - - - - - - - - - - -
EBIT 1 11.96 13.72 54.16 16.37 8.507 47.5 37.73 - 0.6572 17 20 27
Operating Margin 10.21% 11.87% 31.77% 10.87% 5.55% 6.19% 6.13% - 0.55% 4.35% 4.91% 5.47%
Earnings before Tax (EBT) 10.77 - - - - - - - - - - -
Net income 1 7.949 10.98 41.11 - 7.176 38.04 11.25 - 0.2858 2 8 17
Net margin 6.78% 9.51% 24.12% - 4.69% 4.96% 1.83% - 0.24% 0.51% 1.97% 3.44%
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 1/26/22 5/16/22 7/27/22 10/26/22 1/30/23 4/27/23 7/26/23 10/30/23 1/30/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 13.9 - - - - - -
Net Cash position 1 - - 187 174 192 122 100 -
Leverage (Debt/EBITDA) - 0.4596 x - - - - - -
Free Cash Flow 2 - 11,607 104,738 - 58,729 60,000 75,000 84,000
ROE (net income / shareholders' equity) 13.6% 13.6% 15.7% 18.8% 3.78% 5.1% 11% 7.9%
ROA (Net income/ Total Assets) 5.97% 6.03% 7.67% 11.2% 2.35% 1.7% 4.45% 2.9%
Assets 208.1 346.8 476.7 646.9 756.5 - 1,292 1,621
Book Value Per Share 3 7,898 6,069 8,752 12,103 12,123 10,945 13,833 12,486
Cash Flow per Share 3 - 484.0 3,068 349.0 1,203 4,034 4,190 -
Capex 1 1.34 1.36 1.84 0.32 0.25 10 5.5 10
Capex / Sales 0.48% 0.38% 0.42% 0.06% 0.05% 0.59% 0.29% 0.57%
Announcement Date 2/5/20 1/28/21 1/26/22 1/30/23 1/30/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Xi S&D Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
XI S&D INC. Stock Xi S&D Inc.
-15.78% 120M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-5.39% 26.56B
KE HOLDINGS INC. Stock KE Holdings Inc.
+4.75% 20.64B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.51% 9.93B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-29.20% 9.62B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+6.99% 9.61B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-6.78% 6.6B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-8.81% 5.63B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+32.17% 4.21B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
+2.87% 2.55B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. A317400 Stock
  4. Financials Xi S&D Inc.